8-K 1 csf01ck1.txt MAY 8-K SECURITIES AND EXCHANGE COMMISSION Washington, D. C. 20549 FORM 8-K CURRENT REPORT Pursuant to Section 13 or 15 (d) of the Securities Exchange Act of 1934 Date of Report : May 18, 2001 (Date of earliest event reported) Commission File No.: 333-53012-01 Credit Suisse First Boston Mortgage Securities Corp. Commercial Mortgage Pass-Through Certificates, Series 2001-CK1 (Exact name of registrant as specified in its charter) New York (governing law of Pooling and Servicing Agreement) (State of Incorporation) 52-2289278 52-2289279 52-2289280 52-7137418 52-7137419 (I.R.S. Employer Identification No.) c/o Wells Fargo Bank Minnesota, N.A. 11000 Broken Land Parkway Columbia, Maryland 21044 (Address of principal executive offices) (Zip Code) (410) 884-2000 Registrant's Full Telephone Number (Former name, former address and former fiscal year, if changed since last report) ITEM 5. Other Events On May 18, 2001 a distribution was made to holders of Credit Suisse First Boston Mortgage Securities Corp., Commercial Mortgage Pass-Through Certificates, Series 2001-CK1. ITEM 7. Financial Statements and Exhibits (c) Exhibits Item 601(a) of Regulation S-K Exhibit Number Description (EX-99.1) Monthly report distributed to holders of Commercial Mortgage Pass-Through Certificates, Series 2001-CK1, relating to the May 18, 2001 distribution. Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized. Credit Suisse First Boston Mortgage Securities Corp. Commercial Mortgage Pass-Through Certificates, Series 2001-CK1 By: Wells Fargo Bank Minnesota, N.A., as Trustee By: /s/ Sherri Sharps, Vice President By: Sherri Sharps, Vice President Date: May 18, 2001 INDEX TO EXHIBITS Exhibit Number Description (EX-99.1) Monthly report distributed to holders of Commercial Mortgage Pass-Through Certificates, Series 2001-CK1, relating to the May 18, 2001 distribution. EX-99.1 Wells Fargo Bank MN, N.A. Corporate Trust Services Credit Suisse First Boston Mortgage Securities Corp. 11000 Broken Land Parkway Commercial Mortgage Pass-Through Certificates Columbia, MD 21044 Series 2001-CK1 For Additional Information, please contact CTSLink Customer Service (301) 815-6600 Reports Available on the World Wide Web @ www.ctslink.com/cmbs Payment Date: 05/18/2001 Record Date: 04/30/2001 DISTRIBUTION DATE STATEMENT Table of Contents STATEMENT SECTIONS PAGE(s) Certificate Distribution Detail 2 Certificate Factor Detail 3 Reconciliation Detail 4 Other Required Information 5 Ratings Detail 6 Current Mortgage Loan and Property Stratification Tables 7 - 9 Mortgage Loan Detail 10 - 14 Principal Prepayment Detail 15 Historical Detail 16 Delinquency Loan Detail 17 Specially Serviced Loan Detail 18 - 19 Modified Loan Detail 20 Liquidated Loan Detail 21 Underwriter Credit Suisse First Boston Mortgage Securities Corp. 11 Madison Avenue, 5th Floor New York, NY 10010 Contact: General Information Number Phone Number (212) 325-2000 Master Servicer Key Corporate Capital Inc. 911 Main Street Suite 1500 Kansas City, MO 64105 Contact: Marty O'Conner Phone Number (816) 221-8800 Special Servicer ORIX Real Estate Capital Markets, LLC 1717 Main Street, 14th Floor Dallas, TX 75201 Contact: Paul G. Smyth Phone Number (214) 237-2010 This report has been compiled from information provided to Wells Fargo Bank MN, N.A. by various third parties, which may include the Servicer, Master Servicer, Special Servicer and others. Wells Fargo Bank MN, N.A. has not independently confirmed the accuracy of information received from these third parties and assumes no duty to do so. Wells Fargo Bank MN, N.A. expressly disclaims any responsibility for the accuracy or completeness of information furnished by third parties. Copyright 1997, Wells Fargo Bank Minnesota, N.A.

Certificate Distribution Detail Class CUSIP Pass-Through Original Beginning Principal Rate Balance Balance Distribution A-1 22540AXH6 5.900000% 106,000,000.00 ~~106~~105,~~000~~529,~~000~~217.0012 ~~470~~659,~~782~~792.8817 A-2 22540AXJ2 6.250000% 149,000,000.00 149,000,000.00 0.00 A-3 22540AXK9 6.380000% 498,435,000.00 498,435,000.00 0.00 B 22540AXL7 6.560000% 42,917,000.00 42,917,000.00 0.00 C 22540AXM5 6.730000% 45,441,000.00 45,441,000.00 0.00 D 22540AXN3 6.840000% 12,621,000.00 12,621,000.00 0.00 E 22540AXS2 7.020000% 12,623,000.00 12,623,000.00 0.00 F 22540AXT0 6.650000% 20,196,000.00 20,196,000.00 0.00 G 22540AXU7 6.730000% 17,672,000.00 17,672,000.00 0.00 H 22540AXV5 5.863000% 17,450,000.00 17,450,000.00 0.00 J 22540AXW3 5.863000% 27,421,000.00 27,421,000.00 0.00 K 22540AXX1 5.863000% 7,479,000.00 7,479,000.00 0.00 L 22540AXY9 5.863000% 7,478,000.00 7,478,000.00 0.00 M 22540AXZ6 5.863000% 14,957,000.00 14,957,000.00 0.00 N 22540AYA0 5.863000% 4,986,000.00 4,986,000.00 0.00 O 22540AYB8 5.863000% 12,464,787.84 12,464,787.84 0.00 V 22540AYC6 0.000000% 0.00 0.00 0.00 R1 22540AYD4 0.000000% 0.00 0.00 0.00 R2 N/A 0.000000% 0.00 0.00 0.00 R3 N/A 0.000000% 0.00 0.00 0.00 997,140,787.84 ~~997~~996,~~140~~670,~~787~~004.8496 ~~470~~659,~~782~~792.8817

Class CUSIP Interest Prepayment Realized Loss/ Total Ending Balance Current Distribution Penalties Additional Trust Distribution Subordination Fund Expenses Level (1) A-1 22540AXH6 ~~521~~518,~~166~~851.6798 0.00 0.00 ~~991~~1,~~949~~178,644.5515 ~~105~~104,~~529~~869,~~217~~424.1295 24.4547% A-2 22540AXJ2 776,041.67 0.00 0.00 776,041.67 149,000,000.00 24.4547% A-3 22540AXK9 2,650,012.75 0.00 0.00 2,650,012.75 498,435,000.00 24.4547% B 22540AXL7 234,612.93 0.00 0.00 234,612.93 42,917,000.00 20.1516% C 22540AXM5 254,848.27 0.00 0.00 254,848.27 45,441,000.00 15.5960% D 22540AXN3 71,939.70 0.00 0.00 71,939.70 12,621,000.00 14.3233% E 22540AXS2 73,844.55 0.00 0.00 73,844.55 12,623,000.00 13.0506% F 22540AXT0 111,919.50 0.00 0.00 111,919.50 20,196,000.00 11.03% G 22540AXU7 99,110.47 0.00 0.00 99,110.47 17,672,000.00 9.2526% H 22540AXV5 85,257.79 0.00 0.00 85,257.79 17,450,000.00 7.5051% J 22540AXW3 133,974.44 0.00 0.00 133,974.44 27,421,000.00 4.7576% K 22540AXX1 36,541.15 0.00 0.00 36,541.15 7,479,000.00 4.00% L 22540AXY9 36,536.26 0.00 0.00 36,536.26 7,478,000.00 3.25% M 22540AXZ6 73,077.41 0.00 0.00 73,077.41 14,957,000.00 1.75% N 22540AYA0 24,360.77 0.00 0.00 24,360.77 4,986,000.00 1.25% O 22540AYB8 60,~~900~~358.8812 0.00 0.00 60,~~900~~358.8812 12,464,787.84 0.00% V 22540AYC6 0.00 0.00 0.00 0.00 0.00 0.00% R1 22540AYD4 0.00 0.00 0.00 0.00 0.00 0.00% R2 N/A 0.00 0.00 0.00 0.00 0.00 0.00% R3 N/A 0.00 0.00 0.00 0.00 0.00 0.00% 5,~~244~~241,~~145~~287.2176 0.00 0.00 5,~~714~~901,~~928~~079.0993 996,~~670~~010,~~004~~212.9679

Original Beginning Pass-Through Notional Notional Class CUSIP Rate Amount Amount A-X 22540AXP8 1.~~255168~~048044% 997,140,787.84 ~~997~~996,~~140~~670,~~787~~004.8496 A-CP 22540AXQ6 1.026136% 351,470,000.00 351,470,000.00 A-Y 22540AXR4 0.~~898696~~778759% 498,435,000.00 498,435,000.00

Ending Interest Prepayment Total Notional Class CUSIP Distribution Penalties Distribution Amount A-X 22540AXP8 1870,~~042,982~~461.7675 0.00 1870,~~042,982~~461.7675 996,~~670~~010,~~004~~212.9679 A-CP 22540AXQ6 300,546.66 0.00 300,546.66 351,470,000.00 A-Y 22540AXR4 ~~373~~323,~~284~~467.8030 0.00 ~~373~~323,~~284~~467.8030 498,435,000.00 (1) Calculated by taking (A) the sum of the ending certificate balance of all classes less (B) the sum of (i) the ending certificate balance of the designated class and (ii) the balance of all classes which are not subordinate to the designated class and dividing the result by (A).

Certificate Factor Detail Beginning Principal Interest Prepayment Realized Loss/ Ending Class CUSIP Balance Distribution Distribution Penalties Additional Trust Balance Fund Expenses A-1 22540AXH6 ~~1,000~~995.~~00000000~~55865208 46.~~44134792~~22445443 4.~~91666670~~89483000 0.00000000 0.00000000 ~~995~~989.~~55865208~~33419764 A-2 22540AXJ2 1,000.00000000 0.00000000 5.20833336 0.00000000 0.00000000 1,000.00000000 A-3 22540AXK9 1,000.00000000 0.00000000 5.31666667 0.00000000 0.00000000 1,000.00000000 B 22540AXL7 1,000.00000000 0.00000000 5.46666659 0.00000000 0.00000000 1,000.00000000 C 22540AXM5 1,000.00000000 0.00000000 5.60833322 0.00000000 0.00000000 1,000.00000000 D 22540AXN3 1,000.00000000 0.00000000 5.70000000 0.00000000 0.00000000 1,000.00000000 E 22540AXS2 1,000.00000000 0.00000000 5.85000000 0.00000000 0.00000000 1,000.00000000 F 22540AXT0 1,000.00000000 0.00000000 5.54166667 0.00000000 0.00000000 1,000.00000000 G 22540AXU7 1,000.00000000 0.00000000 5.60833352 0.00000000 0.00000000 1,000.00000000 H 22540AXV5 1,000.00000000 0.00000000 4.88583324 0.00000000 0.00000000 1,000.00000000 J 22540AXW3 1,000.00000000 0.00000000 4.88583349 0.00000000 0.00000000 1,000.00000000 K 22540AXX1 1,000.00000000 0.00000000 4.88583367 0.00000000 0.00000000 1,000.00000000 L 22540AXY9 1,000.00000000 0.00000000 4.88583311 0.00000000 0.00000000 1,000.00000000 M 22540AXZ6 1,000.00000000 0.00000000 4.88583339 0.00000000 0.00000000 1,000.00000000 N 22540AYA0 1,000.00000000 0.00000000 4.88583434 0.00000000 0.00000000 1,000.00000000 O 22540AYB8 1,000.00000000 0.00000000 4.~~88583366~~84229020 0.00000000 0.00000000 1,000.00000000 V 22540AYC6 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 R1 22540AYD4 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 R2 N/A 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 R3 N/A 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000

Beginnning Ending Notional Interest Prepayment Notional Class CUSIP Amount Distribution Penalties Amount A-X 22540AXP8 ~~1,000~~999.~~00000000~~52786719 10.~~04597342~~87295772 0.00000000 ~~999~~998.~~52786719~~86618313 A-CP 22540AXQ6 1,000.00000000 0.85511327 0.00000000 1,000.00000000 A-Y 22540AXR4 1,000.00000000 0.~~74891370~~64896586 0.00000000 1,000.00000000

Reconciliation Detail Advance Summary P & I Advances Outstanding 21,~~462~~375,~~605~~466.5240 Servicing Advances Outstanding ~~950~~281.2500 Reimbursement for Interest on Advances 0542.0076 paid from general collections

Servicing Fee Breakdowns Current Period Accrued Servicing Fees 4644,~~206~~712.0474 Less Delinquent Servicing Fees 68,~~571~~003.9538 Less Reductions to Servicing Fees 0.00 Plus Servicing Fees for Delinquent Payments Received 06,571.0095 Plus Adjustments for Prior Servicing Calculation 0.00 Total Servicing Fees Collected 3952,~~634~~566.0972

Certificate Interest Reconciliation Class Accrued Net Aggregate Distributable Distributable Additional Interest Remaining Unpaid Certificate Prepayment Certificate Certificate Trust Distribution Distributable Interest Interest Shortfall Interest Interest Fund Certificate Adjustment Expenses Interest A-1 ~~521~~518,~~166~~851.6798 0.00 ~~521~~518,~~166~~851.6798 0.00 0.00 ~~521~~518,~~166~~851.6798 0.00 A-2 776,041.67 0.00 776,041.67 0.00 0.00 776,041.67 0.00 A-3 2,650,012.75 0.00 2,650,012.75 0.00 0.00 2,650,012.75 0.00 A-X 1870,~~042,982~~461.7675 0.00 1870,~~042,982~~461.7675 0.00 0.00 1870,~~042,982~~461.7675 0.00 A-CP 300,546.66 0.00 300,546.66 0.00 0.00 300,546.66 0.00 A-Y ~~373~~323,~~284~~467.8030 0.00 ~~373~~323,~~284~~467.8030 0.00 0.00 ~~373~~323,~~284~~467.8030 0.00 B 234,612.93 0.00 234,612.93 0.00 0.00 234,612.93 0.00 C 254,848.27 0.00 254,848.27 0.00 0.00 254,848.27 0.00 D 71,939.70 0.00 71,939.70 0.00 0.00 71,939.70 0.00 E 73,844.55 0.00 73,844.55 0.00 0.00 73,844.55 0.00 F 111,919.50 0.00 111,919.50 0.00 0.00 111,919.50 0.00 G 99,110.47 0.00 99,110.47 0.00 0.00 99,110.47 0.00 H 85,257.79 0.00 85,257.79 0.00 0.00 85,257.79 0.00 J 133,974.44 0.00 133,974.44 0.00 0.00 133,974.44 0.00 K 36,541.15 0.00 36,541.15 0.00 0.00 36,541.15 0.00 L 36,536.26 0.00 36,536.26 0.00 0.00 36,536.26 0.00 M 73,077.41 0.00 73,077.41 0.00 0.00 73,077.41 0.00 N 24,360.77 0.00 24,360.77 0.00 0.00 24,360.77 0.00 O 60,900.88 0.00 60,900.88 0.00 0542.0076 60,~~900~~358.8812 0542.0076 Total 6,~~960~~736,~~959~~306.4323 0.00 6,~~960~~736,~~959~~306.4323 0.00 0542.0076 6,~~960~~735,~~959~~763.4347 0542.0076

Other Required Information Available Distribution Amount (1) 7,~~431~~395,~~742~~555.3164 Aggregate Number of Outstanding Loans 142 Aggregate Unpaid Principal Balance of Loans 996,~~781~~112,~~428~~857.4817 Aggregate Stated Principal Balance of Loans 996,~~670~~010,~~004~~212.9679 Aggregate Amount of Servicing Fee 3952,~~634~~566.0972 Aggregate Amount of Special Servicing Fee 0.00 Aggregate Amount of Trustee Fee 2,~~488~~408.9662 Aggregate Trust Fund Expenses 0542.0076 Interest Reserve Deposit 0.00 Interest Reserve Withdrawal 0.00 Specially Serviced Loans not Delinquent Number of Outstanding Loans 0 Aggregate Unpaid Principal Balance 0.00 (1) The Available Distribution Amount includes any Prepayment Premiums.

Ratings Detail Original Ratings Current Ratings Class CUSIP Fitch Moody's S&P Fitch Moody's S&P A-1 22540AXH6 AAA Aaa X AAA Aaa X A-2 22540AXJ2 AAA Aaa X AAA Aaa X A-3 22540AXK9 AAA Aaa X AAA Aaa X A-X 22540AXP8 AAA Aaa X AAA Aaa X A-CP 22540AXQ6 AAA Aaa X AAA Aaa X A-Y 22540AXR4 AAA ~~Aaa~~Aa X AAA Aaa X B 22540AXL7 AA Aa2 X AA Aa2 X C 22540AXM5 A A2 X A A2 X D 22540AXN3 A- A3 X A- A3 X E 22540AXS2 BBB+ Baa1 X BBB+ Baa1 X F 22540AXT0 BBB Baa2 X BBB Baa2 X G 22540AXU7 BBB- Baa3 X BBB- Baa3 X H 22540AXV5 BB+ Ba1 X BB+ Ba1 X J 22540AXW3 BB Ba2 X BB Ba2 X K 22540AXX1 BB- Ba3 X BB- Ba3 X L 22540AXY9 B+ B1 X B+ B1 X M 22540AXZ6 NR B2 X NR B2 X N 22540AYA0 NR B3 X NR B3 X O 22540AYB8 NR NR X NR NR X NR - Designates that the class was not rated by the above agency at the time of original issuance. X - Designates that the above rating agency did not rate any classes in this transaction at the time of original issuance. N/A - Data not available this period. 1) For any class not rated at the time of original issuance by any particular rating agency, no request has been made subsequent to issuance to obtain rating information, if any, from such rating agency. The current ratings were obtained directly from the applicable rating agency within 30 days of the payment date listed above. The ratings may have changed since they were obtained. Because the ratings may have changed, you may want to obtain current ratings directly from the rating agencies. Fitch, Inc. One State Street Plaza New York, New York 10004 (212) 908-0500 Moody's Investors Service 99 Church Street New York, New York 10007 (212) 553-0300 Standard & Poor's Rating Services 55 Water Street New York, New York 10041 (212) 438-2430

Current Mortgage Loan and Property Stratification Tables Scheduled Balance % Of Scheduled # of Scheduled Agg. WAM Weighted Balance Loans Balance Bal. (2) WAC Avg DSCR(1) 500,000 or less 7 2,~~306~~304,~~526~~414.8925 0.23 ~~112~~111 8.7887 1.~~651533~~626659 500,001 to 750,000 6 3,~~641~~637,~~134~~921.28 0.37 ~~113~~112 8.9111 1.~~582731~~554946 750,001 to 1,000,000 8 7,~~170~~160,~~146~~697.4442 0.72 ~~106~~105 8.5738 1.~~370157~~313777 1,000,001 to 1,250,000 9 10,~~338~~330,~~509~~872.2172 1.04 ~~116~~115 8.6426 1.~~412151~~371338 1,250,001 to 1,500,000 7 9,~~592~~585,~~897~~735.4203 0.96 ~~113~~112 8.4729 1.~~328475~~347775 1,500,001 to 1,750,000 56 810,~~334~~077,~~534~~264.9639 01.8401 ~~116~~115 8.~~3764~~4135 1.~~334802~~138840 1,750,001 to 2,000,000 65 119,~~257~~496,678.5591 10.1395 115 8.~~3569~~3140 1.~~405130~~383146 2,000,001 to 3,000,000 25 63,~~784~~736,~~750~~749.3832 6.40 ~~113~~112 8.1791 1.~~377370~~357349 3,000,001 to 4,000,000 12 42,~~755~~724,~~297~~779.4552 4.29 ~~114~~113 8.1727 1.~~432453~~356679 4,000,001 to 5,000,000 7 31,~~695~~670,~~212~~616.7929 3.18 ~~117~~116 8.1991 1.~~295376~~295368 5,000,001 to 6,000,000 7 39,~~531~~499,~~201~~448.3790 3.97 ~~115~~114 8.1356 1.~~291578~~241834 6,000,001 to 8,500,000 10 72,~~249~~195,~~263~~048.9256 7.25 ~~115~~114 8.1971 1.~~450356~~429948 8,500,001 to 9,500,000 4 36,~~389~~368,~~278~~783.1740 3.65 ~~113~~112 8.4664 1.~~477975~~400562 9,500,001 to 10,000,000 2 19,~~243~~230,~~290~~355.3852 1.93 ~~115~~114 8.1554 1.~~359765~~249436 10,000,001 to 11,250,000 3 30,~~582~~557,~~372~~375.1772 3.07 ~~126~~125 8.~~1207~~1208 1.~~476600~~476587 11,250,001 to 12,000,000 2 23,~~642~~626,~~612~~674.5162 2.37 ~~128~~127 8.1128 1.~~405816~~386066 12,000,001 to 19,500,000 10 151,~~173~~084,~~496~~407.9918 15.17 ~~111~~110 8.2315 1.~~326904~~311932 19,500,001 to 34,500,000 6 133,~~816~~699,~~830~~475.7846 13.4342 ~~105~~104 7.8839 1.~~455744~~446209 34,500,001 and greater 6 299,~~164~~022,~~970~~914.30 30.02 ~~101~~100 8.~~1627~~1626 1.~~518159~~520868 Totals 142 996,~~670~~010,~~004~~212.9679 100.00 ~~109~~108 8.1673 1.~~432375~~413115

State(3) % Of # of Scheduled Agg. WAM Weighted State Props Balance Bal. (2) WAC Avg DSCR(1) Alabama 1 6,~~470~~466,~~625~~904.9288 0.65 ~~110~~109 9.0700 1.~~430000~~280000 Alaska 1 ~~605~~604,~~501~~929.4543 0.06 ~~116~~115 8.8400 1.400000 Arizona 3 10,~~861~~853,~~388~~790.6057 1.09 ~~114~~113 7.9838 1.~~186063~~186067 California 26 331,~~228~~073,~~461~~936.0798 33.2324 ~~105~~104 8.~~0633~~0632 1.~~460186~~462781 Colorado 4 27,~~058~~038,~~062~~797.7627 2.71 ~~115~~114 7.8791 1.~~365582~~290521 Connecticut 7 14,~~487~~475,~~849~~528.0222 1.45 ~~115~~114 8.3313 1.~~569602~~557185 Florida 13 48,~~233~~200,~~630~~758.6226 4.84 ~~115~~114 8.~~3030~~3029 1.~~311444~~246674 Georgia 1 2,~~741~~739,~~447~~764.6220 0.28 ~~114~~113 8.6300 1.270000 Hawaii 1 18,~~042~~029,~~300~~722.5876 1.81 ~~115~~114 7.9800 1.270000 Indiana 6 22,~~715~~697,~~306~~977.6111 2.28 ~~121~~120 8.2746 1.~~354112~~325800 Iowa 1 ~~522~~521,~~331~~831.2748 0.05 ~~114~~113 8.8500 2.210000 Louisiana 1 3,~~190~~188,~~124~~177.2733 0.32 ~~114~~113 8.6600 1.~~430000~~410000 Maryland 5 16,~~631~~619,~~231~~923.0265 1.67 ~~133~~132 8.0717 1.~~411140~~411138 Massachusetts 4 49,~~129~~093,~~190~~915.8648 4.93 9796 7.7955 1.~~569305~~559815 Michigan 8 34,~~155~~128,~~364~~174.1896 3.43 ~~121~~120 8.3001 1.~~224013~~243912 Minnesota 1 2,~~995~~992,~~599~~282.4366 0.30 ~~116~~115 7.8600 1.230000 Missouri 1 10,~~445~~438,~~465~~620.5855 1.05 ~~140~~139 8.2500 1.450000 Nebraska 1 7,~~567~~562,~~584~~339.7332 0.76 ~~113~~112 8.0700 1.~~680000~~660000 New Hampshire 1 8,~~957~~947,~~115~~936.6633 0.90 ~~115~~114 8.3900 1.~~750000~~520000 New Jersey 3 15,~~786~~774,~~728~~068.4509 1.58 ~~114~~113 8.2164 1.~~741259~~732959 New Mexico 2 8,~~371~~365,~~574~~932.6796 0.84 ~~114~~113 8.3321 1.~~339760~~339752 New York 5 63,~~353~~302,~~298~~507.1968 6.36 8483 8.~~2144~~2145 1.~~878141~~843982 North Carolina 2 20,~~964~~962,~~251~~765.4037 2.10 ~~117~~116 8.3132 1.~~304129~~304127 Ohio 13 25,~~084~~062,~~059~~754.7915 2.52 ~~115~~114 8.~~1922~~1921 1.~~376074~~337876 Oregon 1 19,~~818~~771,~~761~~556.6428 1.99 ~~116~~115 8.0700 1.~~340000~~240000 Pennsylvania 4 69,~~805~~760,~~916~~556.5450 7.00 ~~112~~111 8.5117 1.~~305767~~294930 Rhode Island 1 2,~~043~~041,~~411~~274.7700 0.2120 ~~114~~113 8.3000 1.410000 South Carolina 2 4,~~537~~533,~~026~~997.6065 0.46 ~~115~~114 8.1849 1.~~351654~~339136 Tennessee 1 2,~~624~~622,~~394~~502.9553 0.26 ~~117~~116 7.7500 1.470000 Texas 22 89,~~720~~659,~~722~~186.7663 9.00 ~~113~~112 8.3084 1.~~333472~~290851 Utah 1 797,~~937~~476.7933 0.08 ~~115~~114 8.9000 1.430000 Virginia 7 27,~~612~~593,~~298~~471.2967 2.77 ~~115~~114 8.0903 1.~~373906~~349520 Washington 6 30,~~111~~086,~~040~~851.8750 3.02 ~~115~~114 8.1554 1.~~219209~~202467 Totals 156 996,~~670~~010,~~004~~212.9679 100.00 ~~109~~108 8.1673 1.~~432375~~413115

Debt Service Coverage Ratio(1) Debt Service # of Scheduled % of Weighted Coverage Ratio Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) Less than 0 0 0.00 0.00 0 0.0000 0.000000 0 to 1.19 610 3454,~~561~~075,~~422~~054.4078 35.4743 ~~120~~115 8.~~2661~~1938 0.~~942647~~987800 1.20 to 1.21 6 4128,~~585~~331,~~456~~098.9277 42.1784 ~~114~~115 8.~~3820~~3153 1.~~203545~~205539 1.22 to 1.29 2131 ~~139~~220,~~708~~340,~~285~~431.4061 1422.0212 ~~115~~114 8.~~2931~~2503 1.~~246240~~246676 1.30 to 1.39 4540 ~~329~~273,~~846~~526,~~655~~168.5620 3327.0946 ~~104~~101 8.~~1606~~1966 1.~~344649~~348607 1.40 to 1.49 2926 ~~111~~103,~~557~~200,~~987~~395.25 1110.1936 119 8.~~2368~~2866 1.~~434627~~438080 1.50 to 1.59 13 ~~183~~159,~~023~~059,~~590~~345.4739 1815.3697 ~~115~~112 87.~~0048~~7976 1.~~551407~~551972 1.60 and greater 2216 ~~156~~157,~~386~~477,~~606~~718.9679 15.6981 99100 8.~~1307~~2597 1.~~811855~~784816 Totals 142 996,~~670~~010,~~004~~212.9679 100.00 ~~109~~108 8.1673 1.~~432375~~413115

Property Type(3) Property # of Scheduled % of Weighted Type Props Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) Industrial 7 57,~~233~~190,~~708~~838.6736 5.74 ~~115~~114 8.1162 1.~~369868~~353557 Lodging 4 32,~~604~~567,~~341~~473.2401 3.27 ~~102~~101 8.~~3978~~3979 1.~~675384~~522019 Mixed Use 7 40,~~737~~707,~~442~~210.2423 4.09 ~~119~~118 8.1645 1.~~457084~~447663 Mobile Home Park 5 8,~~641~~637,~~719~~734.9613 0.87 ~~116~~115 8.~~1476~~1474 1.~~386612~~386570 Multi-Family 60 185,~~226~~091,~~215~~992.5554 18.58 ~~114~~113 8.2251 1.~~322919~~289699 Office 25 371,~~632~~357,~~097~~638.3141 37.2928 ~~102~~101 8.~~2550~~2551 1.~~487335~~477273 Retail 42 279,~~354~~241,~~457~~058.9855 28.0304 ~~114~~113 8.~~0178~~0176 1.~~408970~~398296 Self Storage 6 21,~~240~~216,~~022~~267.0156 2.13 ~~114~~113 7.8928 1.~~499741~~499740 Totals 156 996,~~670~~010,~~004~~212.9679 100.00 ~~109~~108 8.1673 1.~~432375~~413115

Note Rate Note # of Scheduled % of Weighted Rate Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) 7.750% or less 10 154,~~243~~181,~~271~~347.2873 15.48 ~~112~~111 7.4521 1.~~581884~~571760 7.751% to 8.000% 18 152,~~272~~166,~~090~~573.6691 15.28 ~~112~~111 7.9204 1.~~359715~~356194 8.001% to 8.250% 36 295,~~577~~336,~~735~~600.1207 29.6665 ~~105~~104 8.1531 1.~~423912~~398939 8.251% to 8.500% 34 211,~~474~~343,~~468~~942.9971 21.22 ~~116~~115 8.3746 1.~~313098~~288991 8.501% to 8.750% 21 103,~~900~~832,~~268~~735.1539 10.42 ~~100~~99 8.6264 1.~~548146~~520642 8.751% to 9.000% 15 68,~~518~~472,~~109~~660.2330 6.87 ~~108~~107 8.9048 1.~~481777~~475398 9.001% and greater 8 10,~~684~~676,~~061~~352.5368 1.07 ~~109~~108 9.1086 1.~~461881~~337336 Totals 142 996,~~670~~010,~~004~~212.9679 100.00 ~~109~~108 8.1673 1.~~432375~~413115

Seasoning # of Scheduled % of Weighted Seasoning Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) 12 months or less ~~137~~134 ~~975~~940,~~764~~290,~~557~~618.2717 9794.9041 109 8.~~1531~~1637 1.~~434799~~410256 13 to 24 months 58 2055,~~905~~719,~~447~~594.6962 25.1059 ~~106~~99 8.~~8296~~2271 1.~~319222~~461356 25 to 36 months 0 0.00 0.00 0 0.0000 0.000000 37 months or greater 0 0.00 0.00 0 0.0000 0.000000 Totals 142 996,~~670~~010,~~004~~212.9679 100.00 ~~109~~108 8.1673 1.~~432375~~413115

Anticipated Remaining Term (ARD and Balloon Loans) Anticipated # of Scheduled % of Weighted Remaining Term(2) Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) 39 months or less 0 0.00 0.00 0 0.0000 0.000000 40 to 99 months 8 176,~~697~~564,~~984~~919.9348 17.73 8079 8.1845 1.~~569703~~542133 100 to 120 months 126 760,~~523~~038,~~787~~603.4256 76.31 ~~114~~113 8.1553 1.~~412210~~392481 121 months or greater 8 59,~~448~~406,~~232~~689.6175 5.96 ~~132~~131 8.2694 1.~~282170~~293633 Totals 142 996,~~670~~010,~~004~~212.9679 100.00 ~~109~~108 8.1673 1.~~432375~~413115

Remaining Amortization Term (ARD and Balloon Loans) Remaining # of Scheduled % of Weighted Amortization Term Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) Interest Only 6 145,250,000.00 14.5758 ~~115~~114 7.7170 1.~~447587~~454609 150 months or less 0 0.00 0.00 0 0.0000 0.000000 151 to 290 months 14 51,~~492~~402,~~236~~156.2012 5.1716 ~~106~~105 8.2100 1.~~512180~~444372 291 to 350 months 4244 ~~243~~263,~~828~~386,~~444~~788.6440 2426.4644 105 8.~~4335~~4385 1.~~556978~~494797 351 months and greater 8078 ~~556~~535,~~099~~971,~~324~~268.1227 5553.8081 ~~110~~109 8.~~1642~~1519 1.~~366379~~358732 Totals 142 996,~~670~~010,~~004~~212.9679 100.00 ~~109~~108 8.1673 1.~~432375~~413115

Age of Most Recent NOI Age of Most # of Scheduled % of Weighted Recent NOI Loans Balance Agg. WAM WAC Avg DSCR(1) Bal. (2) Underwriter's Information 51 7119,~~117~~762,~~090~~239.1222 71.1498 ~~107~~86 87.~~1314~~3250 1.~~380772~~790000 1 year or less ~~137~~141 ~~925~~976,~~552~~247,~~914~~973.8457 9298.8602 ~~110~~109 8.~~1701~~1843 1.~~436340~~405485 1 to 2 years 0 0.00 0.00 0 0.0000 0.000000 2 years or greater 0 0.00 0.00 0 0.0000 0.000000 Totals 142 996,~~670~~010,~~004~~212.9679 100.00 ~~109~~108 8.1673 1.~~432375~~413115 (1) Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document is used. The Trustee makes no representations as to the accuracy of the data provided by the borrower for this calculation. (2) Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the maturity date. (3) Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut-off Date Balance of the related mortgage loan as disclosed in the offering document. Note: (i) "Scheduled Balance" has the meaning assigned thereto in the CMSA Standard Information Package.

Mortgage Loan Detail Loan Property Interest Principal Gross Number ODCR Type(1) City State Payment Payment Coupon 10013313 1 RT Downey CA 480,106.25 0.00 7.410% 10013304 2 OF San Francisco CA 527,111.41 50,489.88 8.220% 10013262 3 OF Los Angeles CA 279,324.71 21,869.28 8.980% 10013310 4 OF Philadelphia PA 255,923.71 23,303.29 8.430% 10013263 5 OF New York NY 257,882.92 22,505.68 8.640% 10013291 6 IN Irvine CA 234,639.72 23,887.87 8.070% 10013260 7 MF Various Various 203,022.01 18,289.45 8.410% 10013299 8 OF Boston MA 154,889.95 16,118.64 7.980% 10013278 9 RT Brea CA 143,000.00 0.00 7.800% 10012424 10 OF Lowell MA 124,219.39 15,212.89 7.470% 10011578 11 OF Portland OR 133,281.17 47,205.36 8.070% 10013338 12 OF New York NY 120,757.31 20,528.98 7.325% 10010197 13 OF Detroit MI 91,050.89 8,162.04 8.440% 10009506 14 RT Detroit MI 48,946.47 4,259.04 8.610% 10013303 15 OF Raleigh NC 130,660.00 0.00 8.340% 10013307 16 RT Wyncote PA 134,913.31 11,549.88 8.790% 10013311 17 RT Kapaa HI 119,981.30 12,577.82 7.980% 10013266 18 LO San Francisco CA 105,024.18 19,568.50 8.250% 10013259 19 MF Various Various 105,167.96 9,535.89 8.560% 10012351 20 MF Lafayette CO 91,635.92 10,844.59 7.610% 10013268 21 RT San Bruno CA 94,033.33 0.00 8.060% 10013298 22 MF Fort Myers FL 82,680.64 8,632.31 7.970% 10011885 23 OF Old Bridge NJ 81,835.24 8,218.78 8.150% 10011886 24 OF Lanham MD 79,199.99 8,350.35 7.940% 10012339 25 OF Redmond WA 80,639.88 7,587.54 8.290% 10010663 26 OF Clayton MO 71,812.58 6,845.03 8.250% 10010140 27 SS Redondo Beach CA 65,985.87 11,527.02 7.820% 10010692 28 MU Lafayette IN 69,160.69 6,624.40 8.290% 10013277 29 RT Stuart FL 66,459.32 6,413.54 8.250% 10011781 30 MU Chantilly VA 64,322.03 6,521.32 8.060% 10013264 31 RT Pottsville PA 66,661.75 6,115.89 8.460% 10013265 32 RT Baldwin Park CA 65,486.67 0.00 8.360% 10013274 33 RT Roanoke VA 19,966.91 2,036.12 8.080% 10013272 34 RT China Grove NC 14,572.63 1,486.03 8.080% 10013275 35 RT Salem VA 13,993.46 1,474.21 7.980% 10013273 36 RT North Charleston SC 12,747.69 1,299.94 8.080% 10013312 37 LO Portsmouth NH 62,625.17 9,179.33 8.390% 10013293 38 MF Fern Park FL 61,965.90 5,199.55 8.670% 10012104 39 RT Lancaster CA 53,200.73 5,429.05 8.040% 10011751 40 MF Dallas TX 51,641.55 5,611.52 7.870% 10013279 41 RT Albuquerque NM 54,457.00 5,170.98 8.300% 10013282 42 MF Denton TX 50,418.82 5,294.32 7.990% 10013267 43 RT Omaha NE 50,892.01 5,245.41 8.070% 10010579 44 MF Southfield MI 50,037.01 8,520.37 7.980% 10013261 45 MF Birmingham AL 48,907.15 3,721.04 9.070% 10013297 46 MU Aurora CO 42,512.84 4,310.19 8.060% 10011252 47 MU Middlebury CT 42,514.77 6,653.44 8.130% 10013287 48 RT North Haven CT 41,928.44 3,824.21 8.410% 10011774 49 IN Auburn WA 39,488.55 6,542.54 7.930% 10013336 50 MF Miami OH 36,972.33 4,259.40 7.670% 10013309 51 MF San Antonio TX 40,832.38 3,490.36 8.680% 10010574 52 RT Philadelphia PA 37,641.00 4,390.98 8.210% 10013300 53 MF Houston TX 34,333.21 4,115.33 7.550% 10013301 54 LO Independence OH 36,812.27 5,129.65 8.520% 10012061 55 RT Lakewood OH 32,941.14 3,153.41 8.260% 10013334 56 MF Various MD 32,669.06 2,957.02 8.410% 10010830 57 IN Seattle WA 30,708.97 3,172.56 8.040% 10012350 58 OF New Rochelle NY 31,324.08 4,765.10 8.230% 10011300 59 MU Chesapeake VA 30,643.48 3,005.47 8.200% 10013285 60 IN Hawthorne CA 30,469.75 4,516.58 8.350% 10011487 61 MF Phoenix AZ 27,803.84 3,026.36 7.880% 10011705 62 MF Corpus Christi TX 26,307.21 4,406.62 7.940% 10010385 63 RT Maple Heights OH 27,299.67 2,722.91 8.240% 10011890 64 IN Fishers IN 26,925.88 2,657.98 8.150% 10013276 65 RT Portsmouth VA 25,972.72 2,736.22 7.980% 10013281 66 RT Vancouver WA 25,558.94 2,589.47 8.100% 10011488 67 MF Phoenix AZ 24,532.80 2,670.32 7.880% 10012015 68 SS Redmond WA 23,558.12 3,686.01 8.180% 10013302 69 MH Leesburg FL 20,790.00 0.00 7.560% 10013270 70 RT Baton Rouge LA 23,022.06 1,946.94 8.660% 10013271 71 OF Loveland CO 22,245.87 2,065.15 8.370% 10013284 72 LO Syracuse NY 23,710.31 2,990.75 8.930% 10011398 73 OF Denver CO 21,265.50 2,045.56 8.260% 10011771 74 MF Brooklyn Center MN 19,621.18 3,316.77 7.860% 10013283 75 OF Canton MA 20,203.20 2,040.22 8.110% 10010142 76 SS Los Angeles CA 19,407.61 3,390.30 7.820% 10013331 77 MF Cleveland Heights OH 20,283.07 1,966.94 8.220% 10012342 78 RT Brookline MA 19,842.34 1,903.63 8.230% 10011720 79 SS Modesto CA 18,280.28 3,320.52 7.590% 10013290 80 MU Scottsdale AZ 19,926.17 1,901.35 8.270% 10013325 81 MF Garland TX 19,262.46 1,832.09 8.280% 10013288 82 IN Norcross GA 19,715.58 1,683.42 8.630% 10013280 83 OF Houston TX 18,544.15 1,778.02 8.270% 10013296 84 RT Gaffney SC 18,198.19 1,729.01 8.260% 10012341 85 OF Nashville TN 16,949.22 1,892.42 7.750% 10013329 86 MF National City CA 17,574.63 1,577.38 8.460% 10013327 87 MF Dallas TX 17,006.14 1,497.22 8.520% 10013292 88 RT Radford VA 16,073.81 1,569.88 8.198% 10012035 89 MF Monroe MI 13,817.62 1,749.42 7.370% 10013289 90 RT Harrisonburg VA 15,188.39 1,483.40 8.198% 10013337 91 MF Arlington TX 15,046.35 1,485.33 8.180% 10013294 92 MH Spring Hill FL 16,008.33 1,299.08 8.750% 10013317 93 RT Pompano Beach FL 15,758.93 2,179.00 8.650% 10013323 94 MF Amarillo TX 15,376.25 1,271.53 8.730% 10010568 95 RT West Warwick RI 14,133.60 2,137.77 8.300% 10013324 96 OF Houston TX 14,427.39 1,206.73 8.680% 10010777 97 RT Dover Township NJ 13,728.47 3,363.09 8.290% 10011641 98 RT Brownsburg IN 12,374.91 3,191.47 8.080% 10012340 99 RT Miami Beach FL 12,592.54 1,804.64 8.420% 10013328 100 RT Somerdale NJ 12,528.04 1,078.49 8.590% 10013286 101 RT San Diego CA 12,011.19 1,106.14 8.380% 10013321 102 MF Houston TX 12,532.62 1,023.20 8.770% 10013315 103 MF Houston TX 11,838.87 1,100.36 8.390% 10011948 104 MF Houston TX 11,708.18 1,775.09 8.320% 10013306 105 MF Grand Rapids MI 10,086.73 1,321.06 7.975% 10013269 106 OF Fresno CA 10,471.17 966.99 8.410% 10013333 107 MH Coconut Creek FL 9,612.23 984.11 8.030% 10013339 108 MF Van Nuys CA 10,240.14 877.17 8.620% 10011283 109 MF Auburn Hills MI 9,083.15 1,428.41 8.190% 10011871 110 MF Lafayette IN 8,981.27 880.02 8.150% 10010510 111 RT Studio City CA 9,584.93 790.09 8.740% 10010327 112 RT Birmingham MI 9,760.04 1,235.60 9.240% 10013340 113 MF Los Angeles CA 8,658.78 746.48 8.600% 10011924 114 MH Indianapolis IN 8,411.56 1,202.85 8.500% 10013332 115 MF Marshall TX 8,450.31 733.52 8.540% 10013342 116 MF Palmdale CA 8,478.55 726.27 8.620% 10011427 117 MU Maple Heights OH 8,087.74 1,215.84 8.300% 10013314 118 MF Hollywood FL 8,218.52 686.93 8.750% 10013341 119 MF Palmdale CA 8,262.88 660.39 8.890% 10013320 120 OF Deerfield Beach FL 7,822.57 689.72 8.530% 10012095 121 RT Tampa FL 8,068.71 974.49 9.110% 10013318 122 MF Waterbury CT 6,776.21 673.28 8.160% 10013335 123 MF Dallas TX 7,108.84 926.94 8.780% 10013319 124 MF Austin TX 6,922.09 565.14 8.770% 10012328 125 SS Van Nuys CA 6,168.63 927.42 8.250% 10012346 126 SS Redding CA 6,301.58 903.18 8.470% 10011230 127 MF Hartford CT 4,775.79 600.46 9.070% 10011440 128 MF Hartford CT 1,690.47 226.37 8.810% 10010386 129 RT Cleveland OH 6,249.71 2,612.37 8.840% 10013322 130 MF Fort Myers FL 5,784.38 2,379.23 8.480% 10013330 131 RT Sandy UT 5,918.04 461.46 8.900% 10013326 132 IN Riverside CA 5,150.53 409.36 8.840% 10011634 133 OF Everett WA 4,685.30 611.25 8.830% 10012332 134 RT Anchorage AK 4,460.53 572.02 8.840% 10011255 135 MF Long Beach CA 4,114.30 520.12 9.050% 10011623 136 MH Fort Madison IA 3,852.19 499.79 8.850% 10012335 137 RT Albuquerque NM 3,670.61 470.73 8.840% 10012348 138 MF Royal Oak MI 3,462.47 513.28 8.350% 10012007 139 MF Norwood OH 2,598.17 245.12 8.320% 10010566 140 MF Hartford CT 1,623.72 192.10 9.370% 10010564 141 MF Hartford CT 1,275.78 150.94 9.370% 10010402 142 RT Downey CA 2,571.53 314.10 9.230% Totals 6,783,427.65 659,792.17

Loan Anticipated Neg Beginning Ending Paid Number Repayment Maturity Amort Scheduled Scheduled Thru Date Date (Y/N) Balance Balance Date 10013313 12/11/2010 12/11/2032 N 77,750,000.00 77,750,000.00 0305/11/2001 10013304 N/A 01/11/2008 N 76,~~983~~950,~~259~~571.2210 76,~~950~~900,~~571~~081.1022 0405/11/2001 10013262 N/A 06/01/2010 N 37,~~338~~326,~~703~~241.3930 37,~~326~~304,~~241~~372.3002 0304/01/2001 10013310 10/11/2010 10/11/2030 N 36,~~445~~430,~~087~~420.0298 36,~~430~~407,~~420~~117.9869 0304/11/2001 10013263 N/A 06/01/2007 N 35,~~830~~817,~~879~~072.2539 35,~~817~~794,~~072~~566.3971 0405/01/2001 10013291 N/A 11/01/2010 N 34,~~906~~890,~~620~~664.2053 34,~~890~~866,~~664~~776.5366 0405/01/2001 10013260 N/A 01/11/2011 N 28,~~980~~968,~~097~~657.1695 28,~~968~~950,~~657~~368.9550 0305/0111/2001 10013299 N/A 12/11/2007 N 23,~~302~~291,~~602~~721.5568 23,~~291~~275,~~721~~603.6804 0305/11/2001 10013278 N/A 10/01/2010 N 22,000,000.00 22,000,000.00 0405/01/2001 10012424 N/A 01/01/2011 N 19,~~965~~954,~~922~~921.7931 19,~~954~~939,~~921~~708.3142 0405/01/2001 10011578 N/A 12/01/2010 N 19,~~861~~818,~~229~~761.1864 19,~~818~~771,~~761~~556.6428 0405/01/2001 10013338 07/11/2008 07/11/2028 N 19,~~799~~782,~~168~~768.4820 19,~~782~~762,~~768~~239.2022 0304/01/2001 10010197 N/A 08/01/2011 N 12,~~950~~945,~~714~~624.1513 12,~~945~~937,~~624~~462.1309 0405/01/2001 10009506 N/A 08/01/2011 N 6,~~824~~821,~~415~~807.4731 6,~~821~~817,~~807~~548.3127 0405/01/2001 10013303 N/A 01/11/2011 N 18,800,000.00 18,800,000.00 0304/11/2001 10013307 02/11/2010 02/11/2030 N 18,~~425~~418,199.1435 18,~~418~~406,~~199~~649.3547 0305/11/2001 10013311 11/11/2010 11/11/2030 N 18,~~050~~042,~~820~~300.4858 18,~~042~~029,~~300~~722.5876 0304/11/2001 10013266 N/A 07/01/2008 N 15,~~292~~276,~~198~~244.4914 15,~~276~~256,~~244~~675.1464 0304/01/2001 10013259 N/A 04/01/2010 N 14,~~749~~743,~~158~~172.3417 14,~~743~~733,~~172~~636.1728 0405/01/2001 10012351 N/A 11/01/2010 N 14,~~457~~449,~~555~~816.5924 14,~~449~~438,~~816~~971.2465 0405/01/2001 10013268 N/A 09/01/2010 N 14,000,000.00 14,000,000.00 05/01/2001 10013298 N/A 12/01/2010 N 12,~~454~~448,~~615~~779.8562 12,~~448~~440,~~779~~147.6231 0405/01/2001 10011885 N/A 09/01/2010 N 12,~~054~~049,~~813~~360.4376 12,~~049~~041,~~360~~141.7698 0405/01/2001 10011886 N/A 12/01/2012 N 11,~~975~~969,~~443~~771.1558 11,~~969~~961,~~771~~421.5823 0506/01/2001 10012339 N/A 12/01/2010 N 11,~~677~~672,~~705~~840.7593 11,~~672~~665,~~840~~253.9339 0405/01/2001 10010663 N/A 12/01/2012 N 10,~~449~~445,~~885~~465.4658 10,~~445~~438,~~465~~620.5855 0405/01/2001 10010140 N/A 09/01/2010 N 10,~~134~~125,~~974~~709.5141 10,~~125~~114,~~709~~182.4139 0405/01/2001 10010692 N/A 10/01/2011 N 10,~~017~~011,~~776~~197.1318 10,~~011~~004,~~197~~572.1878 0405/01/2001 10013277 N/A 10/01/2010 N 9,~~670~~666,~~978~~809.3977 9,~~666~~660,~~809~~396.7723 0405/01/2001 10011781 N/A 12/01/2010 N 9,~~580~~576,~~827~~480.6961 9,~~576~~569,~~480~~959.6129 0405/01/2001 10013264 N/A 07/01/2010 N 9,~~459~~455,~~432~~567.7407 9,~~455~~449,~~567~~451.0718 0405/01/2001 10013265 N/A 09/01/2010 N 9,400,000.00 9,400,000.00 0405/01/2001 10013274 N/A 10/01/2010 N 2,~~966~~965,~~744~~383.1810 2,~~965~~963,~~383~~346.1098 0405/01/2001 10013272 N/A 10/01/2010 N 2,~~165~~164,~~244~~251.7740 2,~~164~~162,~~251~~765.4037 0405/01/2001 10013275 N/A 10/01/2010 N 2,~~105~~104,~~281~~280.1426 2,~~104~~102,~~280~~806.2605 0405/01/2001 10013273 N/A 10/01/2010 N 1,~~894~~893,~~090~~221.7376 1,~~893~~891,~~221~~921.7682 0405/01/2001 10013312 11/11/2010 11/11/2025 N 8,~~964~~957,~~156~~115.6266 8,~~957~~947,~~115~~936.6633 0305/11/2001 10013293 N/A 11/01/2010 N 8,~~579~~576,~~706~~595.2344 8,~~576~~571,~~595~~395.4489 0405/01/2001 10012104 12/01/2010 12/01/2030 N 7,~~944~~940,~~038~~407.1155 7,~~940~~934,~~407~~978.5550 0405/01/2001 10011751 N/A 11/01/2010 N 7,~~878~~874,~~052~~188.4651 7,~~874~~868,~~188~~576.5199 0405/01/2001 10013279 N/A 10/01/2010 N 7,~~876~~873,~~633~~301.5461 7,~~873~~868,~~301~~130.6163 0405/01/2001 10013282 N/A 10/01/2010 N 7,~~575~~572,~~876~~287.67 7,~~572~~566,~~287~~993.6735 0405/01/2001 10013267 N/A 09/01/2010 N 7,~~571~~567,~~109~~584.2573 7,~~567~~562,~~584~~339.7332 0405/01/2001 10010579 N/A 06/01/2010 N 7,~~531~~524,~~167~~362.8717 7,~~524~~515,~~362~~841.1780 0405/01/2001 10013261 N/A 06/01/2010 N 6,~~472~~470,~~700~~625.5292 6,~~470~~466,~~625~~904.9288 04/01/2001 10013297 N/A 12/01/2010 N 6,~~332~~329,~~328~~455.2914 6,~~329~~325,~~455~~144.1495 0405/01/2001 10011252 N/A 12/01/2010 N 6,~~280~~275,~~443~~243.1831 6,~~275~~268,~~243~~589.3187 0405/01/2001 10013287 N/A 11/01/2010 N 5,~~985~~982,~~064~~654.1297 5,~~982~~978,~~654~~830.9776 0405/01/2001 10011774 N/A 12/01/2010 N 5,~~980~~975,~~759~~568.5675 5,~~975~~969,~~568~~026.7521 0405/01/2001 10013336 N/A 12/11/2010 N 5,~~787~~784,~~465~~458.4936 5,~~784~~780,~~458~~198.3696 0305/11/2001 10013309 07/11/2010 07/11/2030 N 5,~~647~~645,~~143~~029.2678 5,~~645~~641,~~029~~539.7842 0405/11/2001 10010574 11/01/2010 11/01/2028 N 5,~~504~~501,~~843~~729.4114 5,~~501~~497,~~729~~338.1416 0405/01/2001 10013300 N/A 12/11/2010 N 5,~~459~~456,~~885~~934.8515 5,~~456~~452,~~934~~818.1582 0405/11/2001 10013301 N/A 01/01/2011 N 5,~~188~~184,~~700~~826.3722 5,~~184~~179,~~826~~696.2257 0405/11/2001 10012061 N/A 11/01/2010 N 4,~~787~~785,~~679~~638.2136 4,~~785~~782,~~638~~484.3695 0405/01/2001 10013334 N/A 12/11/2010 N 4,~~663~~661,~~314~~459.0644 4,~~661~~658,~~459~~502.4442 0305/11/2001 10010830 10/01/2010 10/01/2030 N 4,~~585~~583,~~563~~428.0590 4,~~583~~580,~~428~~256.9034 0405/01/2001 10012350 12/01/2011 12/01/2025 N 4,~~570~~567,~~997~~302.1638 4,~~567~~562,~~302~~537.3828 0405/01/2001 10011300 N/A 10/01/2010 N 4,~~486~~484,~~381~~411.4534 4,~~484~~481,~~411~~405.3487 0405/01/2001 10013285 N/A 11/01/2010 N 4,~~382~~378,~~361~~885.5562 4,~~378~~374,~~885~~369.62 04 05/01/2001 10011487 N/A 10/01/2010 N 4,~~236~~234,~~172~~086.1775 4,~~234~~231,~~086~~060.7539 0405/01/2001 10011705 N/A 10/01/2010 N 3,~~979~~975,~~406~~901.8915 3,~~975~~971,~~901~~494.1553 0405/01/2001 10010385 05/01/2010 05/01/2030 N 3,~~977~~975,~~480~~680.7864 3,~~975~~972,~~680~~957.6473 0405/01/2001 10011890 12/01/2010 12/01/2030 N 3,~~967~~964,~~186~~546.2217 3,~~964~~961,~~546~~888.1719 0405/01/2001 10013276 N/A 10/01/2010 N 3,~~907~~905,~~529~~671.3464 3,~~905~~902,~~671~~935.6442 0405/01/2001 10013281 N/A 10/01/2010 N 3,~~788~~786,~~234~~509.9548 3,~~786~~783,~~509~~920.4801 0405/01/2001 10011488 N/A 10/01/2010 N 3,~~737~~735,~~798~~958.9688 3,~~735~~733,~~958~~288.8856 0405/01/2001 10012015 10/01/2010 10/01/2025 N 3,~~458~~455,~~839~~958.0762 3,~~455~~452,~~958~~272.6261 0405/01/2001 10013302 N/A 12/11/2010 N 3,300,000.00 3,300,000.00 0405/11/2001 10013270 N/A 10/01/2010 N 3,~~191~~190,~~295~~124.0727 3,~~190~~188,~~124~~177.2733 0405/01/2001 10013271 N/A 10/01/2010 N 3,~~190~~189,~~686~~372.5035 3,~~189~~187,~~372~~307.3520 0405/01/2001 10013284 N/A 11/01/2010 N 3,~~188~~186,~~338~~155.8422 3,~~186~~183,~~155~~164.2247 0304/01/2001 10011398 10/01/2010 10/01/2030 N 3,~~090~~089,~~746~~419.3003 3,~~089~~087,~~419~~373.0347 0405/01/2001 10011771 N/A 12/01/2010 N 2,~~998~~995,~~244~~599.2643 2,~~995~~992,~~599~~282.4366 0405/01/2001 10013283 N/A 10/01/2010 N 2,~~990~~989,~~732~~375.8656 2,~~989~~987,~~375~~335.5634 0405/01/2001 10010142 N/A 09/01/2010 N 2,~~980~~978,~~874~~149.8582 2,~~978~~974,~~149~~759.8252 0405/01/2001 10013331 N/A 11/01/2010 N 2,~~962~~961,~~314~~032.1236 2,~~961~~959,~~032~~065.3642 0405/01/2001 10012342 12/01/2007 12/01/2030 N 2,~~894~~893,~~405~~172.7931 2,~~893~~891,~~172~~268.3168 0405/01/2001 10011720 N/A 01/01/2011 N 2,~~892~~890,~~856~~162.3679 2,~~890~~886,~~162~~842.7927 0405/01/2001 10013290 N/A 11/01/2010 N 2,~~892~~891,~~571~~342.3697 2,~~891~~889,~~342~~441.9762 0405/01/2001 10013325 N/A 11/01/2010 N 2,~~792~~791,~~842~~660.1455 2,~~791~~789,~~660~~828.5546 0405/01/2001 10013288 N/A 10/01/2010 N 2,~~742~~741,~~466~~447.2962 2,~~741~~739,~~447~~764.6220 0405/01/2001 10013280 N/A 10/01/2010 N 2,~~691~~690,~~958~~807.8012 2,~~690~~689,~~807~~029.1210 0305/01/2001 10013296 N/A 12/01/2010 N 2,~~644~~643,~~919~~804.3284 2,~~643~~642,~~804~~075.8483 0405/01/2001 10012341 01/01/2011 01/01/2031 N 2,~~625~~624,~~713~~394.6095 2,~~624~~622,~~394~~502.9553 0405/01/2001 10013329 N/A 11/01/2010 N 2,~~493~~492,~~840~~855.1981 2,~~492~~491,~~855~~278.8143 0405/01/2001 10013327 N/A 11/01/2010 N 2,~~396~~395,~~154~~230.0951 2,~~395~~393,~~230~~733.5129 0405/01/2001 10013292 N/A 11/01/2010 N 2,~~353~~352,~~865~~838.2541 2,~~352~~351,~~838~~268.4153 0405/01/2001 10012035 N/A 01/01/2011 N 2,~~251~~249,~~095~~815.9928 2,~~249~~248,~~815~~065.2886 0405/01/2001 10013289 N/A 11/01/2010 N 2,~~224~~223,~~203~~232.2093 2,~~223~~221,~~232~~749.9353 0405/01/2001 10013337 N/A 10/01/2010 N 2,~~208~~207,~~265~~289.9606 2,~~207~~205,~~289~~803.0673 0305/01/2001 10013294 N/A 12/01/2010 N 2,~~196~~195,~~187~~427.2752 2,~~195~~194,~~427~~128.5244 04/01/2001 10013317 N/A 09/01/2010 N 2,~~187~~186,~~851~~209.4799 2,~~186~~184,~~209~~030.99 0405/01/2001 10013323 N/A 10/01/2010 N 2,~~114~~113,~~327~~574.3402 2,~~113~~112,~~574~~302.0249 0305/01/2001 10010568 N/A 10/01/2010 N 2,~~045~~043,~~066~~411.5977 2,~~043~~041,~~411~~274.7700 0405/01/2001 10013324 N/A 11/01/2010 N 1,~~995~~994,~~290~~569.2784 1,~~994~~993,~~569~~363.8411 0405/01/2001 10010777 N/A 12/01/2010 N 1,~~990~~987,~~118~~233.8092 1,~~987~~983,~~233~~870.9283 0405/01/2001 10011641 N/A 12/01/2010 N 1,~~840~~837,~~618~~858.1336 1,~~837~~834,~~858~~666.3689 0405/01/2001 10012340 N/A 01/01/2011 N 1,~~796~~794,~~035~~660.8290 1,~~794~~792,~~660~~856.9026 0405/01/2001 10013328 N/A 11/01/2010 N 1,750,~~789~~133.8177 1,~~750~~749,~~133~~055.7728 0405/01/2001 10013286 N/A 11/01/2010 N 1,~~720~~719,~~679~~978.5078 1,~~719~~718,~~978~~872.7864 0405/01/2001 10013321 N/A 10/01/2007 N 1,~~715~~714,~~441~~840.0313 1,~~714~~713,~~840~~816.1393 0405/01/2001 10013315 N/A 09/01/2010 N 1,693,~~984~~283.0437 1,~~693~~692,~~283~~183.3701 0305/01/2001 10011948 N/A 09/01/2010 N 1,~~690~~688,~~054~~679.8992 1,~~688~~686,~~679~~904.9283 0305/01/2001 10013306 01/11/2015 01/11/2030 N 1,~~524~~517,~~791~~752.8276 1,~~517~~516,~~752~~431.7670 0405/11/2001 10013269 N/A 09/01/2010 N 1,494,~~715~~102.7221 1,~~494~~493,~~102~~135.2122 0405/01/2001 10013333 N/A 12/01/2010 N 1,~~437~~436,~~106~~447.5540 1,~~436~~435,~~447~~463.4029 0305/01/2001 10013339 10/11/2010 10/11/2030 N 1,~~426~~425,~~073~~541.2435 1,~~425~~424,~~541~~664.3518 0304/01/2001 10011283 N/A 09/01/2010 N 1,~~331~~330,~~982~~864.4469 1,~~330~~329,~~864~~436.6928 0405/01/2001 10011871 N/A 01/01/2011 N 1,322,~~971~~395.8020 1,~~322~~321,~~395~~515.2018 0405/01/2001 10010510 N/A 10/01/2010 N 1,316,~~476~~009.3225 1,~~316~~315,~~009~~219.2516 0405/01/2001 10010327 N/A 11/01/2009 N 1,~~268~~267,~~440~~537.4032 1,~~267~~266,~~537~~301.3272 0405/01/2001 10013340 10/11/2010 10/11/2030 N 1,208,~~656~~201.2576 1,~~208~~207,~~201~~455.7628 0304/01/2001 10011924 N/A 10/01/2010 N 1,~~188~~187,~~429~~513.5477 1,~~187~~186,~~513~~310.7792 0405/01/2001 10013332 N/A 12/01/2010 N 1,187,~~846~~397.0753 1,~~187~~186,~~397~~664.5301 0406/01/2001 10013342 10/11/2010 10/11/2030 N 1,180,~~748~~308.7739 1,~~180~~179,~~308~~582.3912 0304/01/2001 10011427 N/A 11/01/2012 N 1,~~170~~169,~~251~~311.2269 1,~~169~~168,~~311~~095.6985 0305/01/2001 10013314 N/A 07/01/2010 N 1,127,~~520~~110.8192 1,~~127~~126,~~110~~423.9299 0405/01/2001 10013341 07/11/2010 07/11/2030 N 1,115,~~731~~349.9491 1,~~115~~114,~~349~~689.9152 0304/01/2001 10013320 N/A 10/01/2010 N 1,100,~~903~~478.9410 1,~~100~~099,~~478~~788.1038 0405/01/2001 10012095 N/A 10/01/2010 N 1,~~063~~062,~~537~~837.1914 1,~~062~~061,~~837~~862.1465 0405/01/2001 10013318 N/A 10/01/2010 N 996,~~945~~501.9062 ~~996~~995,~~501~~828.6234 0405/01/2001 10013335 N/A 12/11/2005 N ~~972,279.78~~ 971,594.98 970,668.04 05/01/2001 10013319 N/A 10/01/2010 N 947,~~481~~150.9505 ~~947~~946,~~150~~584.0591 0405/01/2001 10012328 N/A 01/01/2011 N 897,~~972~~255.1443 ~~897~~896,~~255~~328.4301 0405/01/2001 10012346 N/A 11/01/2010 N ~~893,474.05~~ 892,785.94 04891,882.76 05/01/2001 10011230 N/A 06/01/2010 N ~~632~~631,~~295~~857.6681 631,~~857~~257.8135 0405/01/2001 10011440 N/A 07/01/2010 N 230,~~425~~256.6187 230,~~256~~030.8750 0405/01/2001 10010386 01/31/2010 02/01/2015 N ~~850,762.47~~ 848,376.58 04845,764.21 05/01/2001 10013322 N/A 11/01/2010 N ~~820,714.62~~ 818,544.05 04816,164.82 05/01/2001 10013330 N/A 11/01/2010 N ~~798~~797,~~199~~937.9779 797,~~937~~476.7933 0405/01/2001 10013326 N/A 11/01/2010 N 699,~~402~~167.9608 ~~699~~698,~~167~~757.0872 0405/01/2001 10011634 N/A 10/01/2010 N ~~637~~636,~~185~~734.8319 636,~~734~~122.1994 0405/01/2001 10012332 N/A 12/01/2010 N 605,~~921~~501.5945 ~~605~~604,~~501~~929.4543 0405/01/2001 10011255 N/A 06/01/2010 N 545,~~922~~542.5048 545,~~542~~022.4836 0405/01/2001 10011623 N/A 10/01/2010 N 522,~~699~~331.8427 ~~522~~521,~~331~~831.2748 0405/01/2001 10012335 N/A 12/01/2010 N 498,~~618~~273.8006 ~~498~~497,~~273~~802.0633 0405/01/2001 10012348 N/A 11/01/2010 N 497,~~995~~600.5452 497,~~600~~087.5224 0405/01/2001 10012007 N/A 10/01/2010 N 374,~~892~~735.9758 374,~~735~~490.5846 0405/01/2001 10010566 N/A 03/01/2010 N ~~208~~207,~~084~~947.1932 207,~~947~~755.3222 0405/01/2001 10010564 N/A 03/01/2010 N 163,~~494~~387.6712 163,~~387~~236.1218 0405/01/2001 10010402 N/A 04/01/2010 N 334,~~553~~326.0042 334,~~326~~012.4232 0405/01/2001 Totals ~~997~~996,~~140~~670,~~808~~004.6496 996,~~670~~010,~~004~~212.9679

Appraisal Appraisal Res Mod Loan Number Reduction Reduction Strat. Code Date Amount (2) (3) Totals 0.00 (1) Property Type Code MF- Multi-Family RT- Retail HC- Health Care IN- Industrial WH- Warehouse MH- Mobile Home Park OF- Office MU- Mixed Use LO- Lodging SS- Self Storage OT- Other IW- Industrial/Warehouse (2) Resolution Strategy Code 1- Modification 2- Foreclosure 3- Bankruptcy 4- Extension 5- Note Sale 6- DPO 7- REO 8- Resolved 9- Pending Return to Master Server 10- Deed In Lieu of Foreclosure 11- Full Payoff 12- Reps and Warranties 13- Other or TBD (3) Modification Code 1- Maturity Date Extension 2- Amortization Change 3- Principal Write-Off 4- Combination

Principal Prepayment Detail No Principal Prepayments this Period

Historical Detail Delinquencies Distribution 30-59 Days 60-89 Days 90 Days or More Foreclosure REO Modifications Date # Balance # Balance # Balance # Balance # Balance # Balance 05/18/2001 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 04/18/2001 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00

Prepayments Distribution Curtailments Payoff Date # Amount # Amount 05/18/2001 0 $0.00 0 $0.00 04/18/2001 0 $0.00 0 $0.00

Rate and Maturities Distribution Next Weighted Avg. WAM Date Coupon Remit 05/18/2001 8.167283% 8.110549% 108 04/18/2001 8.167310% 8.110576% 109 Note: Foreclosure and REO Totals are excluded from the delinquencies aging categories.

Delinquency Loan Detail Offering # of Paid Current Outstanding Status of Loan Number Document Months Through P & I P & I Mortgage Cross-Reference Delinq. Date Advances Advances** Loan(1) 10013262 3 0 0304/01/2001 301,193.99 301,193.99 B ~~10013260 7 0 03/01/2001 221,311.45 221,311.45 B~~ 10013338 12 0 0304/01/2001 141,286.3029 141,286.3029 B 10013266 18 0 0304/01/2001 124,592.68 124,592.68 BA ~~10013284~~10013261 7245 0 0304/01/2001 2652,~~701~~628.0619 2652,~~701~~628.0619 B ~~10013280~~10013284 8372 0 0304/01/2001 2026,~~322~~701.1706 2026,~~322~~701.1706 B ~~10013337~~10013294 9192 0 0304/01/2001 1617,~~531~~307.6841 1617,~~531~~307.6841 B ~~10013323 94 0 03/01/2001 16,647.78 16,647.78 B 10013315 103 0 03/01/2001 12,939.23 12,939.23 B 10011948 104 0 03/01/2001 13,483.27 13,483.27 B 10013333 107 0 03/01/2001 10,596.34 10,596.34 B~~ 10013339 108 0 0304/01/2001 11,117.31 11,117.31 B 10013340 113 0 0304/01/2001 9,405.26 9,405.26 B 10013342 116 0 0304/01/2001 9,204.82 9,204.82 B ~~10011427 117 0 03/01/2001 9,303.58 9,303.58 B~~ 10013341 119 0 0304/01/2001 8,923.27 8,923.27 B Totals 1610 ~~953~~702,~~560~~360.1928 ~~953~~702,~~560~~360.1928

Resolution Actual Outstanding Bankruptcy REO Loan Number Strategy Servicing Foreclosure Principal Servicing Date Date Code(2) Transfer Date Date Balance Advances 10013262 37,~~338~~326,~~703~~241.3930 0.00 ~~10013260 28,980,097.16 0.00~~ 10013338 19,~~799~~782,~~168~~768.4820 0.00 10013266 15,~~292~~276,~~198~~244.4914 0.00 ~~10013284~~10013261 36,~~188~~470,~~338~~625.8492 0.00 ~~10013280~~10013284 23,~~691~~186,~~958~~155.8022 0.00 ~~10013337~~10013294 2,~~208~~195,~~265~~427.9652 0.00 ~~10013323 2,114,327.34 0.00 10013315 1,693,984.04 0.00 10011948 1,690,054.89 0.00 10013333 1,437,106.55 0.00~~ 10013339 1,~~426~~425,~~073~~541.2435 0.00 10013340 1,208,~~656~~201.2576 0.00 10013342 1,180,~~748~~308.7739 0.00 ~~10011427 1,170,251.22 0.00~~ 10013341 1,115,~~731~~349.9491 0.00 Totals ~~122~~89,~~535~~166,~~665~~863.3671 0.00

Current Outstanding Actual Outstanding P & I P & I Principal Servicing Advances Advances Balance Advances Totals by deliquency code: Total for Status Code = A (1 loan) 124,592.68 124,592.68 15,276,244.14 0.00 Total for Status Code = B (9 loans) 577,767.60 577,767.60 73,890,619.57 0.00

(1) Status of Mortgage Loan A- Payment Not Received But Still in Grace Period B- Late Payment But Less Than 1 Month Delinquent 0- Current 1- One Month Delinquent 2- Two Months Delinquent 3- Three Or More Months Delinquent 4- Assumed Scheduled Payment (Performing Matured Balloon) 7- Foreclosure 9- REO (2) Resolution Strategy Code 1- Modification 2- Foreclosure 3- Bankruptcy 4- Extension 5- Note Sale 6- DPO 7- REO 8- Resolved 9- Pending Return to Master Server 10- Deed In Lieu Of Foreclosure 11- Full Payoff 12- Reps and Warranties 13- Other or TBD **Outstanding P & I Advances include the current period advance. Specially Serviced Loan Detail - Part 1 No Specially Serviced Loans this Period Specially Serviced Loan Detail - Part 2 No Specially Serviced Loans this Period Modified Loan Detail No Modified Loans Liquidated Loan Detail No Liquidated Loans this Period

Filing Compare · CREDIT SUISSE FR BS MOR SEC CP COM MOR PS TH CE SER 2001-CK1